| Revenue | DKK -32 | -100% |
| EBITDA | DKK -32 | +100% |
| Net profit | DKK 685K | +167% |
| Total assets | DKK 6,9M | +4% |
| Equity | DKK -9,3M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | -75 | 0 | 0 | -20 | -2 | -9 | -20 | -8 | -3 | -7 | -9 | -0 |
| Staff expenses | -621 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | 86 | 111 | 81 | -20 | -2 | -9 | -20 | -8 | -3 | -7 | -9 | -0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | 86 | 111 | 81 | -20 | -2 | -9 | -20 | -8 | -3 | -7 | -9 | -0 |
| Net financials | -1.455 | 418 | -1.990 | -13.560 | -402 | 1.527 | 818 | -169 | 1.723 | -1.616 | -1.200 | -960 | 685 |
| Profit before tax | -1.513 | 504 | -1.879 | -13.479 | -340 | 1.559 | 836 | -190 | 1.714 | -1.618 | -1.207 | -968 | 685 |
| Tax | 252 | 91 | 69 | 54 | 41 | 17 | 14 | -15 | -14 | -3 | 9 | 60 | -0 |
| Net profit | -1.765 | 413 | -1.947 | -13.533 | -382 | 1.542 | 822 | -175 | 1.729 | -1.616 | -1.216 | -1.028 | 685 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.360 | 24.002 | 21.730 | 8.262 | 4.362 | 6.271 | 7.491 | 7.513 | 9.507 | 7.660 | 7.856 | 6.645 | 6.899 |
| Equity | 5.382 | 5.795 | 3.848 | -9.684 | -10.066 | -8.523 | -7.701 | -7.876 | -6.147 | -7.763 | -8.979 | -10.007 | -9.323 |
| Long-term debt | 0 | 0 | 0 | 10.000 | 10.000 | 8.800 | 7.050 | 7.200 | 7.400 | 7.800 | 8.000 | 6.545 | 5.666 |
| Short-term debt | 18.978 | 18.206 | 17.881 | 7.946 | 4.428 | 5.994 | 8.143 | 8.189 | 8.254 | 7.623 | 7.167 | 7.317 | 7.927 |
| Total debt | 18.978 | 18.206 | 17.881 | 17.946 | 14.428 | 14.794 | 15.193 | 15.389 | 15.654 | 15.423 | 16.835 | 16.652 | 16.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
HS Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Helle Smith | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |